|
EBT Margin
|
58.75% | 83.89% | 57.35% | 57.03% | 2,476.72% | 2,839.95% | 1,681.04% | 1,247.99% | 1,809.28% | 1,225.34% | 1,308.84% | 1,570.34% | 950.57% | 910.44% | 1,131.31% | 1,203.18% | 1,245.66% | 1,465.53% | 706.94% | 1,745.41% | 1,807.92% | 1,067.75% | 1,898.68% | 2,211.71% | 1,298.08% | 1,089.26% | 815.38% | 1,406.33% | 839.91% | 619.66% | 753.54% | 458.48% | 286.61% | 936.42% | 1,001.66% |
|
EBIT Margin
|
79.10% | 104.15% | 76.88% | 73.57% | 3,363.18% | 3,919.13% | 2,630.31% | 2,123.81% | 3,244.35% | 2,203.96% | 2,556.82% | 2,712.71% | 1,942.49% | 1,787.52% | 1,865.14% | 1,731.69% | 1,662.67% | 1,923.63% | 888.98% | 2,151.24% | 2,244.66% | 1,322.63% | 2,511.20% | 3,405.51% | 2,939.68% | 2,848.98% | 2,702.97% | 3,804.61% | 3,067.61% | 2,453.58% | 3,106.30% | 3,049.41% | 2,638.19% | 2,882.19% | 3,125.15% |
|
EBITDA Margin
|
79.10% | 104.15% | 76.88% | 73.57% | 3,363.18% | 3,919.13% | 2,630.31% | 2,123.81% | 3,244.35% | 2,203.96% | 2,556.82% | 2,712.71% | 1,942.49% | 1,787.52% | 1,865.14% | 1,731.69% | 1,662.67% | 1,923.63% | 888.98% | 2,151.24% | 2,244.66% | 1,322.63% | 2,511.20% | 3,405.51% | 2,939.68% | 2,848.98% | 2,702.97% | 3,804.61% | 3,067.61% | 2,453.58% | 3,106.30% | 3,049.41% | 2,638.19% | 2,882.19% | 3,125.15% |
|
Net Margin
|
34.45% | 49.60% | 35.69% | 22.54% | 2,101.43% | 2,284.99% | 1,350.24% | 865.97% | 1,316.14% | 853.70% | 896.20% | 1,122.99% | 640.49% | 628.92% | 794.04% | 843.19% | 857.85% | 1,036.41% | 505.56% | 1,221.31% | 1,257.14% | 751.68% | 1,371.50% | 1,340.47% | 913.78% | 766.46% | 571.73% | 992.85% | 598.36% | 459.42% | 548.82% | 397.55% | 205.75% | 675.74% | 766.47% |
|
FCF Margin
|
-78.81% | 11.53% | -47.38% | 218.82% | -5,173.40% | -10,373.85% | -13,200.32% | 5,377.19% | 14,142.31% | 12,043.77% | 1,302.80% | 22,149.47% | 7,420.63% | -781.91% | 863.93% | 3,105.75% | 7,490.91% | 1,755.54% | 1,212.70% | 2,480.56% | 2,790.96% | 575.47% | 2,103.38% | 1,917.13% | 1,361.24% | 1,259.16% | 1,703.98% | -727.80% | 349.96% | 730.69% | 1,908.90% | 1,563.10% | 682.21% | 1,561.12% | 132.40% |
|
Assets Average
|
| | 1,588.16M | 1,666.89M | 1,703.08M | 1,765.99M | 1,976.86M | 2,555.42M | 2,976.06M | 2,890.04M | 2,811.13M | 2,804.42M | 2,958.59M | 3,132.42M | 3,268.09M | 3,375.04M | 3,525.04M | 3,800.00M | 3,850.90M | 4,015.00M | 4,120.88M | 4,006.78M | 3,952.61M | 3,912.14M | 4,014.57M | 4,105.04M | 4,100.00M | 4,063.01M | 3,952.02M | 3,873.10M | 3,929.33M | 3,991.48M | 4,000.94M | 4,049.72M | 4,149.25M |
|
Equity Average
|
| 187.92M | 226.33M | 262.75M | 270.50M | 281.01M | 290.60M | 334.81M | 379.71M | 389.31M | 396.33M | 403.27M | 407.84M | 411.01M | 417.72M | 424.95M | 432.08M | 439.00M | 449.17M | 461.35M | 465.75M | 464.27M | 467.75M | 478.18M | 489.68M | 497.55M | 501.40M | 506.89M | 512.62M | 512.64M | 510.51M | 508.80M | 509.09M | 513.98M | 515.99M |
|
Invested Capital
|
183.50M | 241.79M | 309.82M | 314.70M | 325.39M | 335.80M | 344.63M | 478.33M | 488.60M | 497.70M | 502.81M | 511.74M | 588.21M | 587.02M | 525.72M | 532.88M | 608.25M | 615.04M | 628.89M | 639.69M | 637.98M | 637.00M | 645.24M | 658.15M | 668.53M | 674.16M | 676.53M | 631.26M | 633.23M | 630.63M | 629.16M | 627.41M | 629.93M | 637.37M | 634.15M |
|
Asset Utilization Ratio
|
| | | 0.04 | 0.03 | 0.02 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Interest Coverage Ratio
|
3.89 | 5.14 | 3.94 | 4.45 | 3.79 | 3.63 | 2.77 | 2.42 | 2.26 | 2.25 | 2.05 | 2.37 | 1.96 | 2.04 | 2.54 | 3.28 | 3.99 | 4.20 | 4.88 | 5.30 | 5.14 | 5.19 | 4.10 | 2.85 | 1.79 | 1.62 | 1.43 | 1.59 | 1.38 | 1.34 | 1.32 | 1.18 | 1.12 | 1.48 | 1.47 |
|
Debt to Equity
|
| 0.02 | 0.01 | 0.09 | 0.01 | 0.14 | 0.71 | 0.85 | 0.71 | 0.10 | 0.09 | 0.02 | 0.04 | 0.03 | 0.45 | 0.35 | 0.34 | 0.34 | 0.33 | 0.32 | 0.32 | 0.54 | 0.51 | 0.45 | 0.44 | 0.30 | 0.30 | 0.29 | 0.29 | 0.29 | 0.39 | 0.39 | 0.31 | 0.35 | 0.25 |
|
Debt Ratio
|
| 0.00 | 0.00 | 0.01 | 0.00 | 0.02 | 0.10 | 0.11 | 0.09 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 |
|
Equity Ratio
|
| 0.13 | 0.16 | 0.16 | 0.16 | 0.16 | 0.14 | 0.13 | 0.13 | 0.14 | 0.14 | 0.15 | 0.13 | 0.13 | 0.12 | 0.13 | 0.12 | 0.11 | 0.12 | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.12 |
|
Times Interest Earned
|
3.89 | 5.14 | 3.94 | 4.45 | 3.79 | 3.63 | 2.77 | 2.42 | 2.26 | 2.25 | 2.05 | 2.37 | 1.96 | 2.04 | 2.54 | 3.28 | 3.99 | 4.20 | 4.88 | 5.30 | 5.14 | 5.19 | 4.10 | 2.85 | 1.79 | 1.62 | 1.43 | 1.59 | 1.38 | 1.34 | 1.32 | 1.18 | 1.12 | 1.48 | 1.47 |
|
FCF Payout Ratio
|
-0.31 | 0.00 | 0.00 | 0.03 | -0.06 | -0.03 | -0.02 | 0.03 | 0.02 | 0.01 | 0.17 | 0.01 | 0.03 | -0.15 | 0.13 | 0.04 | 0.02 | 0.11 | 0.07 | 0.08 | 0.08 | 0.23 | 0.10 | 0.12 | 0.19 | 0.17 | 0.12 | -0.34 | 0.63 | 0.26 | 0.12 | 0.17 | 0.38 | 0.13 | 1.59 |
|
Enterprise Value
|
-167.55M | -162.87M | -166.05M | -150.05M | -78.53M | -72.79M | -171.55M | -0.22M | -250.01M | -205.57M | -183.00M | -181.69M | -361.29M | -151.99M | -178.56M | -194.84M | -419.86M | -603.58M | -377.25M | -694.44M | -349.71M | -324.74M | -174.12M | -256.79M | -293.36M | 0.04M | -354.36M | -431.33M | -357.46M | -252.71M | -349.34M | -257.67M | -238.76M | -191.80M | -234.86M |
|
Return on Sales
|
0.34% | 0.50% | 0.36% | 0.23% | 21.01% | 22.85% | 13.50% | 8.66% | 13.19% | 8.54% | 8.96% | 11.31% | 6.41% | 6.30% | 7.94% | 8.43% | 8.58% | 10.36% | 5.06% | 12.21% | 12.57% | 7.52% | 13.71% | 13.40% | 9.14% | 7.66% | 5.72% | 9.93% | 5.98% | 4.59% | 5.49% | 3.98% | 2.06% | 6.76% | 7.66% |
|
Return on Invested Capital
|
| | | 0.11% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.14% | 0.14% | 0.12% | 0.10% | 0.11% | 0.11% | 0.10% | 0.11% | 0.11% | 0.11% | 0.12% | 0.12% | 0.12% | 0.13% | 0.14% | 0.15% | 0.15% | 0.17% | 0.19% | 0.19% | 0.19% | 0.18% | 0.17% | 0.17% | 0.17% |
|
Return on Assets
|
| | | 0.02% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.02% | 0.02% | 0.02% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
|
Return on Equity
|
| | | 0.10% | 0.11% | 0.11% | 0.11% | 0.11% | 0.10% | 0.10% | 0.10% | 0.10% | 0.09% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.12% | 0.12% | 0.13% | 0.13% | 0.13% | 0.13% | 0.12% | 0.11% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% | 0.05% | 0.04% | 0.04% | 0.05% |